{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["OHCost","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"OHCost","index":0,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,23020,23021,23022,23023]
[null,null,null,"23020 - Fixed production costs","23021 - RnD costs","23022 - Selling expenses","23023 - Administrative expenses","TOTOHCOST - Total overhead costs"]
[23,"TCTotPersCost - Total personnel costs from PersCosts","[ICP None]",{"$f":"-KRTHFMtoCent(D$1,A3)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(E$1,A3)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(F$1,A3)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(G$1,A3)/1000","v":{"$error":"#NAME?"}},{"$f":"D3+E3+F3+G3","v":{"$error":"#NAME?"}},"от Терес"]
[null," "," ","","","","",""]
[10,"TC010 - Premises","[ICP None]",{"$f":"-KRTHFMtoCent(D$1,A5)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(E$1,A5)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(F$1,A5)/1000","v":{"$error":"#NAME?"}},{"$f":"-KRTHFMtoCent(G$1,A5)/1000","v":{"$error":"#NAME?"}},{"$f":"SUM(D5:G5)","v":{"$error":"#NAME?"}}]
[11,"TC020 - Equipment, consumables and supplies","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[12,"TC030 - Repairs and maintenance","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[13,"TC040 - Travel expenses","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[14,"TC050 - Mar-Keting, advertising and promotion","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[15,"TC060 - Insurance, warranties and other ris-K-related costs","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[16,"TC065 - Bad debts","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[17,"TC070 - External services and professional fees","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[18,"TC080 - Commissions","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[19,"TC090 - License fees, royalties, patents","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[20,"TC100 - Depreciation, amortization, impairment/write-downs","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[21,"TC110 - Allocation of support functions","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[22,"TC120 - Other","[ICP None]",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"TotOthCost - Total other overhead costs","[ICP None]",{"$f":"SUM(D3:D17)","v":{"$error":"#NAME?"}},{"$f":"SUM(E5:E17)","v":{"$error":"#NAME?"}},{"$f":"SUM(F5:F17)","v":{"$error":"#NAME?"}},{"$f":"SUM(G5:G17)","v":{"$error":"#NAME?"}},{"$f":"SUM(H5:H17)","v":{"$error":"#NAME?"}}]
[null," "," ","","","","",""]
[null,"TotCost - Total overhead costs","[ICP None]",{"$f":"D3+D18","v":{"$error":"#NAME?"}},{"$f":"E3+E18","v":{"$error":"#NAME?"}},{"$f":"F3+F18","v":{"$error":"#NAME?"}},{"$f":"G3+G18","v":{"$error":"#NAME?"}},{"$f":"D20+E20+F20+G20","v":{"$error":"#NAME?"}}]
[null," "," ","","","","",""]
[null,"According to IS"," ",null,null,null,null,{"$f":"D22+E22+F22+G22","v":0}]
[null,"Validation"," ",{"$f":"D20-D22","v":{"$error":"#NAME?"}},{"$f":"E20-E22","v":{"$error":"#NAME?"}},{"$f":"F20-F22","v":{"$error":"#NAME?"}},{"$f":"G20-G22","v":{"$error":"#NAME?"}},{"$f":"D23+E23+F23+G23","v":{"$error":"#NAME?"}}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}